[LEADER] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.72%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,559,616 2,821,735 2,814,436 2,589,844 2,343,120 2,365,016 2,351,902 5.79%
PBT 109,000 94,533 102,464 87,386 71,792 65,764 69,018 35.57%
Tax -27,056 -21,366 -14,328 -12,254 -8,348 -10,103 -10,702 85.47%
NP 81,944 73,167 88,136 75,132 63,444 55,661 58,316 25.42%
-
NP to SH 62,044 54,246 67,530 56,196 48,984 35,315 35,512 45.01%
-
Tax Rate 24.82% 22.60% 13.98% 14.02% 11.63% 15.36% 15.51% -
Total Cost 2,477,672 2,748,568 2,726,300 2,514,712 2,279,676 2,309,355 2,293,586 5.27%
-
Net Worth 451,042 442,884 416,012 392,673 383,504 371,244 366,763 14.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 26,215 13,091 8,732 13,089 - 6,547 8,732 107.96%
Div Payout % 42.25% 24.13% 12.93% 23.29% - 18.54% 24.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 451,042 442,884 416,012 392,673 383,504 371,244 366,763 14.77%
NOSH 436,929 436,382 436,620 436,304 435,800 436,501 436,622 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.20% 2.59% 3.13% 2.90% 2.71% 2.35% 2.48% -
ROE 13.76% 12.25% 16.23% 14.31% 12.77% 9.51% 9.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 585.82 646.62 644.60 593.59 537.66 541.81 538.66 5.74%
EPS 14.20 12.43 15.47 12.88 11.24 8.09 8.13 44.98%
DPS 6.00 3.00 2.00 3.00 0.00 1.50 2.00 107.86%
NAPS 1.0323 1.0149 0.9528 0.90 0.88 0.8505 0.84 14.71%
Adjusted Per Share Value based on latest NOSH - 436,694
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 587.16 647.28 645.61 594.09 537.49 542.52 539.51 5.79%
EPS 14.23 12.44 15.49 12.89 11.24 8.10 8.15 44.94%
DPS 6.01 3.00 2.00 3.00 0.00 1.50 2.00 108.10%
NAPS 1.0347 1.0159 0.9543 0.9008 0.8797 0.8516 0.8413 14.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.09 1.09 0.85 0.67 0.56 0.44 -
P/RPS 0.16 0.17 0.17 0.14 0.12 0.10 0.08 58.67%
P/EPS 6.55 8.77 7.05 6.60 5.96 6.92 5.41 13.58%
EY 15.27 11.40 14.19 15.15 16.78 14.45 18.48 -11.93%
DY 6.45 2.75 1.83 3.53 0.00 2.68 4.55 26.16%
P/NAPS 0.90 1.07 1.14 0.94 0.76 0.66 0.52 44.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 -
Price 0.89 0.93 1.05 0.94 0.69 0.62 0.52 -
P/RPS 0.15 0.14 0.16 0.16 0.13 0.11 0.10 31.00%
P/EPS 6.27 7.48 6.79 7.30 6.14 7.66 6.39 -1.25%
EY 15.96 13.37 14.73 13.70 16.29 13.05 15.64 1.35%
DY 6.74 3.23 1.90 3.19 0.00 2.42 3.85 45.20%
P/NAPS 0.86 0.92 1.10 1.04 0.78 0.73 0.62 24.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment